Nexstar Media Group, Inc. (NXST) Quarterly Income Statement

120+ quarters historyFree accessUpdated daily

Nexstar Media Group, Inc. (NXST) quarterly income statement — complete revenue, gross profit & net income history

Quarterly statement

NXST Income Statement

Nexstar Media Group, Inc. (NXST) annual income statement — 26-year revenue, gross profit & net income history

Metric	Q3'26	Q2'26	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23	Q4'22	Q3'22	Q2'22	Q1'22	Q4'21

Sales/Revenue	2.13B	3.08B	1.4B	1.29B	1.2B	1.23B	1.23B	1.49B	1.37B	1.27B	1.28B	1.3B	1.13B	1.24B	1.26B	1.49B	1.27B	1.25B	1.21B	1.25B
Revenue Growth %	78.05%	150.61%	13.13%	-13.32%	-12.3%	-3.15%	-3.89%	14.03%	20.67%	2.34%	2.15%	-12.29%	-10.8%	-0.4%	3.88%	19.33%	9.68%	10.02%	8.63%	-9.5%
Cost of Goods Sold	1.02B	1.09B	732M	758M	752M	557M	551M	558M	563M	552M	548M	540M	537M	537M	538M	502.1M	511M	502M	490M	470.63M
COGS % of Revenue	47.96%	35.29%	52.44%	58.81%	62.77%	45.32%	44.65%	37.53%	41.22%	43.5%	42.68%	41.41%	47.44%	43.31%	42.8%	33.77%	40.27%	40.32%	40.5%	37.78%
Gross Profit	1.11B	1.99B	664M	531M	446M	672M	683M	929M	803M	717M	736M	764M	595M	703M	719M	984.6M	758M	743M	720M	775.21M
Gross Margin %	52.04%	64.71%	47.56%	41.19%	37.23%	54.68%	55.35%	62.47%	58.78%	56.5%	57.32%	58.59%	52.56%	56.69%	57.2%	66.23%	59.73%	59.68%	59.5%	62.22%
Gross Profit Growth %	148.88%	196.58%	-2.78%	-42.84%	-44.46%	-6.28%	-7.2%	21.6%	34.96%	1.99%	2.36%	-22.41%	-21.5%	-5.38%	-0.14%	27.01%	11.98%	11.03%	8.34%	-17.61%
Operating Expenses	578M	1.63B	399M	275M	271M	459M	463M	512M	468M	477M	461M	533M	501M	524M	515M	690.6M	402M	409M	391M	450.45M
OpEx % of Revenue	27.1%	52.95%	28.58%	21.33%	22.62%	37.35%	37.52%	34.43%	34.26%	37.59%	35.9%	40.87%	44.26%	42.26%	40.97%	46.45%	31.68%	32.85%	32.31%	36.16%
Selling, General & Admin	421M	457M	0	208M	270M	262M	257M	270M	278M	269M	272M	288M	281M	262M	266M	326.7M	260M	266M	248M	280.11M
SG&A % of Revenue	19.74%	14.84%	-	16.14%	22.54%	21.32%	20.83%	18.16%	20.35%	21.2%	21.18%	22.09%	24.82%	21.13%	21.16%	21.97%	20.49%	21.37%	20.5%	22.48%
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
R&D % of Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K
Operating Income	532M	362M	265M	256M	175M	213M	220M	417M	335M	240M	275M	231M	94M	179M	204M	294M	356M	334M	329M	324.77M
Operating Margin %	24.94%	11.75%	18.98%	19.86%	14.61%	17.33%	17.83%	28.04%	24.52%	18.91%	21.42%	17.71%	8.3%	14.44%	16.23%	19.78%	28.05%	26.83%	27.19%	26.07%
Operating Income Growth %	204%	69.95%	20.45%	-38.61%	-47.76%	-11.25%	-20%	80.52%	256.38%	34.08%	34.8%	-21.43%	-73.6%	-46.41%	-37.99%	-9.47%	28.33%	15.85%	15.48%	-38.78%
EBITDA	687M	607M	458M	449M	365M	410M	425M	637M	525M	448M	465M	441M	314M	441M	453M	525M	499M	477M	474M	476.94M
EBITDA Margin %	32.21%	19.71%	32.81%	34.83%	30.47%	33.36%	34.44%	42.84%	38.43%	35.3%	36.22%	33.82%	27.74%	35.56%	36.04%	35.31%	39.32%	38.31%	39.17%	38.28%
EBITDA Growth %	88.22%	48.05%	7.76%	-29.51%	-30.48%	-8.48%	-8.6%	44.44%	67.2%	1.59%	2.65%	-16%	-37.07%	-7.55%	-4.43%	10.08%	17.61%	10.01%	10.49%	-29.17%
D&A (Non-Cash Add-back)	155M	245M	193M	193M	190M	197M	205M	220M	190M	208M	190M	210M	220M	262M	249M	231M	143M	143M	145M	152.17M
EBIT	529M	367M	273M	-123M	190M	227M	235M	441M	357M	262M	342M	262M	127M	221M	237M	349.1M	459M	374M	373M	398.96M
Net Interest Income	-186M	-190M	-120M	-91M	-94M	-97M	-97M	-104M	-113M	-113M	-114M	-115M	-113M	-111M	-107M	-103.4M	-89M	-76M	-69M	-70.09M
Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	186M	190M	120M	91M	94M	97M	97M	104M	113M	113M	114M	115M	113M	111M	107M	103.4M	89M	76M	69.2M	70.09M
Other Income/Expense	-189M	-185M	-112M	-470M	-79M	-83M	-82M	-80M	-91M	-91M	-47M	-84M	-80M	-69M	-74M	-48.3M	14M	-36M	-25M	4.1M
Pretax Income	343M	177M	153M	-214M	96M	130M	138M	337M	244M	149M	228M	147M	14M	110M	130M	245.7M	370M	298M	304M	328.87M
Pretax Margin %	16.08%	5.75%	10.96%	-16.6%	8.01%	10.58%	11.18%	22.66%	17.86%	11.74%	17.76%	11.27%	1.24%	8.87%	10.34%	16.53%	29.16%	23.94%	25.12%	26.4%
Income Tax	93M	64M	-7M	-44M	31M	39M	41M	107M	64M	43M	61M	48M	6M	35M	42M	67.6M	82M	72M	52M	66.54M
Effective Tax Rate %	27.11%	36.16%	-4.58%	20.56%	32.29%	30%	29.71%	31.75%	26.23%	28.86%	26.75%	32.65%	42.86%	31.82%	32.31%	27.51%	22.16%	24.16%	17.11%	20.23%
Net Income	255M	120M	164M	-166M	70M	97M	108M	242M	187M	118M	175M	114M	25M	96M	111M	203.3M	289M	227M	252M	263.99M
Net Margin %	11.96%	3.9%	11.75%	-12.88%	5.84%	7.89%	8.75%	16.27%	13.69%	9.3%	13.63%	8.74%	2.21%	7.74%	8.83%	13.67%	22.77%	18.23%	20.83%	21.19%
Net Income Growth %	264.29%	23.71%	51.85%	-168.59%	-62.57%	-17.8%	-38.29%	112.28%	648%	22.92%	57.66%	-43.93%	-91.35%	-57.71%	-55.95%	-22.99%	70.4%	13.44%	25.44%	-27.52%
Net Income (Continuing)	250M	113M	160M	-170M	65M	91M	97M	230M	180M	106M	167M	99M	8M	75M	88M	178.1M	288M	226M	252M	262.33M
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	4M	-24M	0	-2M	-2M	0	3M	11M	22M	13M	25M	14M	14M	20M	29M	28M	22.3M	-600K	6M	7.1M
EPS (Diluted)	7.92	3.66	5.09	-5.64	2.14	3.06	3.37	7.56	5.76	3.54	5.16	3.36	0.71	2.64	2.96	5.31	7.31	5.55	6.00	6.19
EPS Growth %	270.09%	19.61%	51.04%	-174.6%	-62.85%	-13.56%	-34.69%	125%	711.27%	34.09%	74.32%	-36.72%	-90.29%	-52.43%	-50.67%	-14.22%	87.44%	23.06%	35.75%	-22.33%
EPS (Basic)	7.97	3.69	5.40	-5.63	2.18	3.09	3.41	7.68	5.84	3.59	5.25	3.40	0.72	2.68	3.02	5.42	7.45	5.65	6.15	6.44
Diluted Shares Outstanding	31.01M	30.91M	31.17M	30.33M	30.7M	30.72M	30.93M	31.45M	32.44M	33.29M	34.02M	34.24M	35.37M	36.31M	37.45M	38.32M	39.56M	40.9M	42M	42.68M
Basic Shares Outstanding	30.81M	30.61M	30.37M	30.33M	30.36M	30.38M	30.53M	30.98M	32.02M	32.82M	33.45M	33.87M	34.93M	35.79M	36.72M	37.52M	38.77M	40.2M	40.95M	40.99M
Dividend Payout Ratio	22.75%	47.5%	34.15%	-	80%	57.73%	52.78%	21.49%	29.41%	46.61%	32.57%	40.35%	188%	50%	45.05%	16.67%	12.11%	15.86%	14.68%	10.88%